Property Price: | $120,000,000.00 |
Down Payment: | $36,000,000.00 |
Loan amount: | $84,000,000.00 |
Monthly Payment: | $449,201.06 (4.125% 300-term) |
Total repayment: | $134,760,319.36 |
Total int. paid: | $50,760,319.36 |
S&P Agreement: | $3,000.00 |
Assignment*: | $69,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $1,200,000.00 |
Mort. Insurance: | $0 one-time payment |
* The exact charges to be determined by the solicitors. |
S&P Reg: | $210.00 |
Reg Fee: | $230.00 - $450.00 |
Reg Fee: | $210.00 |
Reg Fee: | $300.00 |
Land Register: | $30.00 |
Stamp Duty #: | $5,100,000.00 | # The exact stamp duty to be determined by the government. |
Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
1.000 | $1,435,874.79 | $735,874.62 | $502,735.39 | $386,311.22 | $316,572.86 | $270,177.20 | $237,119.99 |
1.500 | $1,454,030.60 | $754,248.60 | $521,424.14 | $405,338.14 | $335,946.51 | $289,900.98 | $257,194.93 |
2.000 | $1,472,331.84 | $772,913.01 | $540,547.31 | $424,942.00 | $356,037.64 | $310,480.36 | $278,260.73 |
2.500 | $1,490,778.37 | $791,867.17 | $560,102.94 | $445,118.43 | $376,838.06 | $331,901.56 | $300,295.98 |
3.000 | $1,509,370.02 | $811,110.26 | $580,088.58 | $465,861.98 | $398,337.50 | $354,147.39 | $323,274.16 |
3.500 | $1,528,106.58 | $830,641.29 | $600,501.33 | $487,166.16 | $420,523.80 | $377,197.54 | $347,164.13 |
4.000 | $1,546,987.85 | $850,459.16 | $621,337.86 | $509,023.48 | $443,382.95 | $401,028.85 | $371,930.78 |
4.125 | $1,551,730.76 | $855,458.31 | $626,612.77 | $514,573.26 | $449,201.06 | $407,105.78 | $378,254.98 |
4.500 | $1,566,013.62 | $870,562.63 | $642,594.36 | $531,425.48 | $466,899.28 | $425,615.66 | $397,535.66 |
5.000 | $1,585,183.63 | $890,950.33 | $664,266.65 | $554,362.82 | $491,055.63 | $450,930.16 | $423,937.65 |
5.500 | $1,604,497.62 | $911,620.73 | $686,350.10 | $577,825.34 | $515,833.49 | $476,942.76 | $451,093.67 |
6.000 | $1,623,955.33 | $932,572.22 | $708,839.74 | $601,802.09 | $541,213.18 | $503,622.44 | $478,959.35 |
Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |